Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

JCM EJENDOMME ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.2% 0.9% 4.6% 3.0% 1.1% 7.8% 7.8%   Credit score (0-100)   85 82 88 45 56 84 31 31   Credit rating   A A A BBB BBB A BB BB   Credit limit (kDKK)   2,337.1 1,843.3 6,568.1 0.0 0.0 2,216.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   3,998 3,905 4,773 3,409 2,887 5,068 0.0 0.0   EBITDA   7,217 7,787 4,328 3,116 2,428 4,566 0.0 0.0   EBIT   5,275 5,511 21,971 -20,938 -3,237 15,952 0.0 0.0   Pre-tax profit (PTP)   4,978.3 5,297.2 21,743.8 -21,123.5 -3,277.0 15,412.5 0.0 0.0   Net earnings   3,882.9 4,131.7 16,960.0 -16,465.5 -2,560.0 11,123.0 0.0 0.0   Pre-tax profit without non-rec. items   4,978 5,297 21,744 -21,123 -3,277 15,412 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Tangible assets total   114,460 116,432 134,075 111,094 105,429 116,815 0.0 0.0   Shareholders equity total   64,946 66,077 82,037 62,572 47,012 56,135 52,010 52,010   Interest-bearing liabilities   29,334 28,375 27,762 40,563 40,825 40,388 0.0 0.0   Balance sheet total (assets)   118,384 118,997 138,439 126,319 110,265 122,317 52,010 52,010   Net Debt   25,410 25,810 23,398 25,338 37,089 36,098 -52,010 -52,010     See the entire balance sheet 1000.0 Volume  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   3,998 3,905 4,773 3,409 2,887 5,068 0.0 0.0   Gross profit growth   3.9% -2.3% 22.2% -28.6% -15.3% 75.5% -100.0% 0.0%   Employees   2 2 2 2 2 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   118,384 118,997 138,439 126,319 110,265 122,317 52,010 52,010   Balance sheet change%   2.1% 0.5% 16.3% -8.8% -12.7% 10.9% -57.5% 0.0%   Added value   5,427.4 5,663.0 22,123.5 -20,878.0 -3,176.6 16,180.5 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   1,486 1,820 17,491 -23,041 -5,894 11,157 -116,815 0   Net sales trend   -1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 4.0 5.0 -1.0 -2.0 1.0 0.0 0.0   1000.0 Profitability  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   131.9% 141.1% 460.3% -614.2% -112.1% 314.8% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   4.5% 4.7% 17.1% -15.7% -2.4% 13.8% 0.0% 0.0%   ROI %   4.7% 4.8% 17.6% -16.1% -2.5% 14.2% 0.0% 0.0%   ROE %   6.1% 6.3% 22.9% -22.8% -4.7% 21.6% 0.0% 0.0%   1000.0 Solidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Equity ratio %   54.9% 55.5% 59.3% 49.5% 42.6% 45.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   352.1% 331.4% 540.6% 813.1% 1,527.6% 790.6% 0.0% 0.0%   Gearing %   45.2% 42.9% 33.8% 64.8% 86.8% 71.9% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   1.1% 0.8% 0.8% 1.1% 0.9% 1.6% 0.0% 0.0%   1000.0 Liquidity  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Quick Ratio   0.8 0.5 0.9 3.4 0.8 0.9 0.0 0.0   Current Ratio   0.8 0.5 0.9 3.4 0.8 0.9 0.0 0.0   Cash and cash equivalent   3,924.2 2,565.0 4,364.7 15,224.8 3,736.3 4,290.0 0.0 0.0   1000.0 Capital use efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -2,271.1 -3,060.4 -860.3 -296.2 -983.2 -520.3 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024 2024/12 2025e N/A 2026e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   2,714 2,832 11,062 -10,439 -1,588 8,090 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   3,609 3,894 2,164 1,558 1,214 2,283 0 0   EBIT / employee   2,638 2,755 10,986 -10,469 -1,618 7,976 0 0   Net earnings / employee   1,941 2,066 8,480 -8,233 -1,280 5,562 0 0